
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 39,032.5 | 45,974.3 | 57,250.8 | 64,519.4 | 59,144.8 | 65,889.4 | |
COGS | 29,636.6 | 35,420.5 | 44,930.8 | 49,642.4 | 43,765.9 | 49,822.2 | |
Gross Profit | 9,395.9 | 10,553.8 | 12,320.1 | 14,877 | 15,378.9 | 16,067.2 | |
Operating Expenses & Income | |||||||
Operating Income | 4,679.4 | 5,996.8 | 6,548.7 | 6,815.9 | 9,036.8 | 8,746.8 | |
Total Operating Expenses | 4,716.5 | 4,557 | 5,771.4 | 8,061.1 | 50,108 | 34,352.4 | |
R&D Expenses | 983.4 | 1,136.4 | 1,179.2 | 1,273.6 | 1,326 | 1,314.3 | |
Selling General & Admin Expenses | 1,483.2 | 1,575.3 | 1,873.9 | 2,297.2 | 1,646.5 | 938 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,197.8) | (1,422.4) | (876.1) | (1,165.1) | (879.3) | (999.7) | |
Interest Income | 133.8 | 118.6 | 141.9 | 179.8 | 129.6 | 88.5 | |
Income Tax Expense | 724.1 | 1,224.6 | 1,544.9 | 1,556.9 | - | 925.8 | |
Net Income | |||||||
Net Income | 3,367.6 | 4,018.6 | 3,686.1 | 3,874.3 | 4,501.4 | 4,605.2 | |
Supplemental | |||||||
EBIT | 5,249.2 | 5,163.6 | 6,973.1 | 8,146.5 | - | - | |
EBITDA | 7,072.9 | 6,966.4 | 8,916.3 | 10,088.7 | - | - | |